[ASTINO] QoQ Cumulative Quarter Result on 30-Apr-2005 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
20-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- 44.44%
YoY- -19.49%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 106,377 55,451 189,533 140,896 95,508 49,514 182,625 -30.18%
PBT 4,986 2,748 12,279 10,244 7,275 4,509 17,584 -56.73%
Tax -849 -433 -2,264 -2,050 -1,602 -990 -3,732 -62.63%
NP 4,137 2,315 10,015 8,194 5,673 3,519 13,852 -55.22%
-
NP to SH 4,137 2,315 10,015 8,194 5,673 3,519 13,852 -55.22%
-
Tax Rate 17.03% 15.76% 18.44% 20.01% 22.02% 21.96% 21.22% -
Total Cost 102,240 53,136 179,518 132,702 89,835 45,995 168,773 -28.34%
-
Net Worth 96,150 94,877 93,014 95,171 95,130 92,910 89,330 5.01%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - 3,185 - - - - -
Div Payout % - - 31.81% - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 96,150 94,877 93,014 95,171 95,130 92,910 89,330 5.01%
NOSH 126,513 126,502 127,417 116,062 116,012 116,138 116,013 5.92%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 3.89% 4.17% 5.28% 5.82% 5.94% 7.11% 7.58% -
ROE 4.30% 2.44% 10.77% 8.61% 5.96% 3.79% 15.51% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 84.08 43.83 148.75 121.40 82.33 42.63 157.42 -34.09%
EPS 3.27 1.83 7.86 7.06 4.89 3.03 11.94 -57.72%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.73 0.82 0.82 0.80 0.77 -0.86%
Adjusted Per Share Value based on latest NOSH - 116,175
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 21.56 11.24 38.41 28.56 19.36 10.04 37.01 -30.17%
EPS 0.84 0.47 2.03 1.66 1.15 0.71 2.81 -55.19%
DPS 0.00 0.00 0.65 0.00 0.00 0.00 0.00 -
NAPS 0.1949 0.1923 0.1885 0.1929 0.1928 0.1883 0.181 5.04%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.47 0.50 0.64 0.75 0.90 0.77 0.85 -
P/RPS 0.56 1.14 0.43 0.62 1.09 1.81 0.54 2.44%
P/EPS 14.37 27.32 8.14 10.62 18.40 25.41 7.12 59.50%
EY 6.96 3.66 12.28 9.41 5.43 3.94 14.05 -37.31%
DY 0.00 0.00 3.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.88 0.91 1.10 0.96 1.10 -31.69%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 24/03/06 16/12/05 30/09/05 20/06/05 13/04/05 23/12/04 30/09/04 -
Price 0.51 0.46 0.53 0.72 0.77 0.87 0.79 -
P/RPS 0.61 1.05 0.36 0.59 0.94 2.04 0.50 14.13%
P/EPS 15.60 25.14 6.74 10.20 15.75 28.71 6.62 76.80%
EY 6.41 3.98 14.83 9.81 6.35 3.48 15.11 -43.45%
DY 0.00 0.00 4.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.73 0.88 0.94 1.09 1.03 -24.86%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment